Flat
PR9
2 beds
2 baths
Lord Street, Southport PR9
Initial Investment
£57,160First YearProfit From Rental Income
£-33,653
↘ -59%After 5 Years
Change In Property Value
£23,237
↗ 20%After 5 Years
Return On Investment
-18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £6,642 | £6,688 | £6,731 | £6,775 | £6,817 | £33,653 |
| Profit Before Tax | £-6,642 | £-6,688 | £-6,731 | £-6,775 | £-6,817 | £-33,653 |
| Profit After Tax | £-6,642 | £-6,688 | £-6,731 | £-6,775 | £-6,817 | £-33,653 |
| Change In Property Value | £2,340 | £2,387 | £4,869 | £6,330 | £7,311 | £23,237 |
| Net Return | £-4,302 | £-4,301 | £-1,862 | £-445 | £493 | £-10,417 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -59% |
| Total Net Return (%) | -8% | -8% | -3% | -1% | 1% | -18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change